Employees: NN (None)Legal category: Société coopérativeSize: NoneCreation date: 1980-10-23 (45 years)Status: ActiveBusiness sector: Location de logementsLocation: SAINT-PIERRE (97410), La Reunion
SCI SANGLIER-LALLEMAND : revenue, balance sheet and financial ratios
SCI SANGLIER-LALLEMAND is a French company
founded 45 years ago,
specialized in the sector Location de logements.
Based in SAINT-PIERRE (97410),
this company of category PME
shows in 2018 a revenue of 183 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCI SANGLIER-LALLEMAND (SIREN 320878291)
Indicator
2018
2017
2016
2015
Revenue
183 294 €
188 092 €
188 092 €
188 092 €
Net income
141 817 €
156 891 €
150 407 €
157 154 €
EBITDA
144 002 €
140 096 €
141 821 €
144 077 €
Net margin
77.4%
83.4%
80.0%
83.6%
Revenue and income statement
In 2018, SCI SANGLIER-LALLEMAND achieves revenue of 183 k€. Activity remains stable over the period (CAGR: -0.9%). Slight decline of -3% vs 2017. After deducting consumption (0 €), gross margin stands at 183 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 144 k€, representing 78.6% of revenue. Positive scissor effect: EBITDA margin improves by +4.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 142 k€, i.e. 77.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
183 294 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
183 294 €
EBITDA (2018)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
144 002 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
135 295 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
141 817 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
78.6%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 6%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 82.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.537%
Financial autonomy (2018)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
87.178%
Cash flow / Revenue (2018)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
82.121%
Repayment capacity (2018)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Debt ratio
5.308
5.407
5.312
5.537
Financial autonomy
87.617
87.463
87.759
87.178
Repayment capacity
0.13
0.131
0.131
0.131
Cash flow / Revenue
80.421%
79.559%
79.611%
82.121%
Sector positioning
Debt ratio
5.542018
2016
2017
2018
Q1: -256.24
Med: 0.0
Q3: 122.18
Average
In 2018, the debt ratio of SCI SANGLIER-LALLEMAND (5.54) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
87.18%2018
2016
2017
2018
Q1: 0.4%
Med: 44.29%
Q3: 98.81%
Good
In 2018, the financial autonomy of SCI SANGLIER-LALLEMAND (87.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.13 years2018
2016
2017
2018
Q1: 0.0 years
Med: 1.13 years
Q3: 19.18 years
Good
In 2018, the repayment capacity of SCI SANGLIER-LALLEMAND (0.13) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1250.79. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
1250.793
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
1293.328
1280.672
1319.446
1250.793
Interest coverage
0.024
0.0
0.0
0.0
Sector positioning
Liquidity ratio
1250.792018
2016
2017
2018
Q1: 12.02
Med: 150.04
Q3: 815.81
Excellent
In 2018, the liquidity ratio of SCI SANGLIER-LALLEMAND (1250.79) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2018
2016
2017
2018
Q1: 0.0x
Med: 0.82x
Q3: 29.06x
Average
In 2018, the interest coverage of SCI SANGLIER-LALLEMAND (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 114 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 742 days of revenue, i.e. 378 k€ to permanently finance.
Operating WCR (2018)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
377 950 €
Customer credit (2018)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
121 j
Supplier credit (2018)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
114 j
Inventory turnover (2018)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2018)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
742 j
WCR and payment terms evolution SCI SANGLIER-LALLEMAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
384 848 €
377 230 €
393 509 €
377 950 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
88
79
99
121
Supplier payment term (days)
116
48
93
114
Positioning of SCI SANGLIER-LALLEMAND in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 184 transactions of similar company sales
in 2018,
the value of SCI SANGLIER-LALLEMAND is estimated at
500 238 €
(range 173 916€ - 955 434€).
With an EBITDA of 144 002€, the sector multiple of 4.3x is applied.
The price/revenue ratio is 0.55x
(in line with sector norms).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2018
184 transactions
173k€500k€955k€
500 238 €Range: 173 916€ - 955 434€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
144 002 €×4.3x
Estimation626 029 €
212 341€ - 1 116 146€
Revenue Multiple30%
183 294 €×0.55x
Estimation101 512 €
47 841€ - 327 422€
Net Income Multiple20%
141 817 €×5.5x
Estimation783 851 €
266 969€ - 1 495 673€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 184 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Location de logements)
Compare SCI SANGLIER-LALLEMAND with other companies in the same sector:
Frequently asked questions about SCI SANGLIER-LALLEMAND
What is the revenue of SCI SANGLIER-LALLEMAND ?
The revenue of SCI SANGLIER-LALLEMAND in 2018 is 183 k€.
Is SCI SANGLIER-LALLEMAND profitable?
Yes, SCI SANGLIER-LALLEMAND generated a net profit of 142 k€ in 2018.
Where is the headquarters of SCI SANGLIER-LALLEMAND ?
The headquarters of SCI SANGLIER-LALLEMAND is located in SAINT-PIERRE (97410), in the department La Reunion.
Where to find the tax return of SCI SANGLIER-LALLEMAND ?
The tax return of SCI SANGLIER-LALLEMAND is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SCI SANGLIER-LALLEMAND operate?
SCI SANGLIER-LALLEMAND operates in the sector Location de logements (NAF code 68.20A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart